2023A2024A2025E2026E2027E
营业收入
(
百万元
)12,04210,16413,94618,16221,538
YoY(%)-4.4-15.637.230.218.6
净利润(百万元)2,527-556361,5892,804
YoY(%)-36.8-122.0106.04350.376.4
毛利率(%)37.411.116.526.731.8
EPS(摊薄/元)2.57-0.570.041.622.85
ROE(%)9.2-2.50.26.610.5
P/E(倍)18.2-82.81290.129.016.4
P/B(倍)1.71.91.91.81.7
净利率
(%)21.0-5.50.38.813.0